investorscraft@gmail.com

Intrinsic ValueUnilever PLC (UNVB.DE)

Previous Close47.76
Intrinsic Value
Upside potential
Previous Close
47.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Unilever PLC is a global leader in the fast-moving consumer goods (FMCG) sector, operating across three core segments: Beauty & Personal Care, Foods & Refreshment, and Home Care. The company’s diversified portfolio includes iconic brands such as Dove, Hellmann’s, Knorr, and Ben & Jerry’s, catering to everyday consumer needs. Unilever’s revenue model is driven by volume sales, premiumization strategies, and geographic expansion, particularly in emerging markets where demand for branded consumer goods is growing. The company maintains a strong competitive position through innovation, sustainability initiatives, and extensive distribution networks. Its focus on health, hygiene, and environmental responsibility aligns with shifting consumer preferences, reinforcing its market leadership. Unilever’s scale and brand equity provide resilience against economic downturns, making it a defensive play in the consumer staples sector.

Revenue Profitability And Efficiency

Unilever reported revenue of €60.8 billion for the latest fiscal year, reflecting steady demand across its diversified product lines. Net income stood at €5.7 billion, with a diluted EPS of €2.29, indicating moderate profitability. Operating cash flow was robust at €9.5 billion, though capital expenditures of €1.7 billion suggest ongoing investments in production and innovation. The company’s ability to generate consistent cash flow supports its dividend commitments and reinvestment needs.

Earnings Power And Capital Efficiency

Unilever’s earnings power is underpinned by its strong brand portfolio and global reach, enabling stable margins despite inflationary pressures. The company’s capital efficiency is evident in its ability to sustain high cash conversion, funding both growth initiatives and shareholder returns. However, elevated debt levels (€30.7 billion) necessitate disciplined capital allocation to maintain financial flexibility.

Balance Sheet And Financial Health

Unilever’s balance sheet shows €6.1 billion in cash and equivalents against total debt of €30.7 billion, indicating a leveraged but manageable position. The company’s liquidity remains sufficient to meet short-term obligations, supported by strong operating cash flows. While leverage is notable, Unilever’s defensive business model mitigates refinancing risks.

Growth Trends And Dividend Policy

Unilever’s growth is driven by premium product launches and expansion in emerging markets. The company maintains a reliable dividend policy, with a payout of €1.8 per share, appealing to income-focused investors. Volume growth and pricing power remain key drivers, though macroeconomic headwinds could temper near-term performance.

Valuation And Market Expectations

With a market cap of €139.9 billion and a beta of 0.23, Unilever is viewed as a low-volatility defensive stock. The valuation reflects expectations of steady, albeit modest, growth, supported by its resilient business model and strong brand equity.

Strategic Advantages And Outlook

Unilever’s strategic advantages include its diversified brand portfolio, sustainability leadership, and global distribution network. The outlook remains stable, with growth hinging on innovation and emerging market penetration. However, competitive pressures and input cost inflation pose ongoing challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount